FOR_SALERisky Deal3 days on market

1170 71ST Street

1170 71ST Street, Miami Beach, FL 33141, Miami Beach, FL 33141
$1,299,000
Zestimate®:$1,434,100$135,100 Under Market

Listing Price

Property image 1
1170 71ST Street, Miami Beach, FL 33141
Loc: Miami Beach, FL
Days Listed
3
Tax Assessed
$906k
Zestimate®
$1434k
9% Under Valued
Lot Size
6,675 sqft
Rent Estimate
$4,123/mo
Est. Cash Flow base
Type
multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

4

Treasure Island Elementary School

PK-5
1.1 mi away
5

Nautilus Middle School

6-8
2.7 mi away
5

Miami Beach Senior High School

9-12
3.8 mi away
Haven Underwritten Market·Moderate (1.10 - 1.24x)

Miami, FL Investment Analysis (2026)

Cap Rate Range: 5.4% - 6.6% · Median Rent: $3,400/mo · Effective Tax: 0.91%

Open Miami Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.50%
Total ROI
2.2%
Cash Flow
$-3,864/mo
DSCR
0.41
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-21Listed for sale$1,299,000$346
2013-09-18Sold$270,000$72

Tax History

YearProperty TaxTax Assessment
2025$16,943.49$901,752
2024$15,972.26$819,775
2023$14,242.66$745,250
2022$12,729.76$677,500
2021$13,579.3$658,240
2020$12,148.7$598,400
2019$10,541.91$544,000
2018$10,229.48$544,000
2017$10,229.48$524,975
2016$9,850.94$544,000
2015$11,420.35$410,500
2014$11,420.35$410,500
2013$11,420.35$546,539
2012$11,420.4$557,904
2011$8,315.89$470,900
2010$8,837.78$470,345
2009$10,352.7$571,804
2007$10,442.1$495,208
2006$8,199.1$0
2005$8,199.1$0
2004$6,262.61$0
2003$3,733.13$0
2002$3,644.98$0
2001$3,644.98$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
5
Sq Ft
3,759
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,299,000Rent Basis: Observed Comp Model ($4,123/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $650/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.65%

NOI: $21,420/yr

Cash-on-Cash Yield
-19.9%

On $298,770 invested

DSCR Ratio
0.26x

Negative debt coverage

5-Yr Leveraged ROI
+-5.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$740/mo
Homeowner / Hazard Insurance-$650/mo
Vacancy Reserve (5% of rent)-$206/mo
Repairs & Maintenance (10% of rent)-$412/mo
Property Management (8% of rent)-$330/mo
Total Pure Operating Expenses-$2,338/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,123/mo
Less: Operating Expenses-$2,338/mo
Net Operating Income (NOI)+$1,785/mo
Less: Debt Service (30yr @ 6.75%)-$6,740/mo
Net Cash Flow
$-4,955/mo
$-59,463/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Miami Beach.